Komori
Results5133Terilogy Holdings CorporationInformation and Communications, Services and Others

Second-Quarter (Interim) Financial Results for the Fiscal Year Ending March 2027 [Japanese GAAP] (Consolidated)

During the interim period of the fiscal year ending March 2027, net sales increased 6.6% year on year, while operating, ordinary and net income turned negative. The full-year earnings forecast remains unchanged, and the annual dividend forecast will increase from the previous fiscal year’s actual dividend of ¥5.20 to ¥5.40.

Worth reading
60In focus
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
-265
¥ million (operating loss)
Wording
Conditional
How definitive the wording is.

Results for this period

Interim period (second quarter)1 April 2026 to 30 September 2026ConsolidatedJapanese GAAP
Net Sales4,897¥ millionYear on year +6.6%Progress 40.1%
Operating profit-265¥ million
Ordinary income-198¥ million
Net income attributable to owners of the parent-185¥ million

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share-¥10.93
Financial position at period-end
Total assets10,834¥ million
of which net assets 2,943 ¥ millionEquity ratio 26.4%vs. prior year-end -5.5pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating+132
Investment-264
Financials+461
Net change+329

Stacked from zero: upward is an increase in cash, downward a decrease (in ¥ million).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period¥3,456 million
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥12,200 million (YoY +14.6%)
Operating profit¥662 million (YoY +20.6%)
Ordinary income¥715 million (YoY +8.8%)
Profit attributable to owners of the parent¥429 million (YoY +23.6%)
Annual Dividend Forecast¥5.2 → ¥5.4(+3.8%)
Factors Behind Changes in Business Performance

The Network segment recorded net sales of ¥814 million, down 9.3% year on year. The Security segment recorded net sales of ¥2,155 million, up 14.4%, due to expanded orders and a shift toward in-house products. The Solution Services segment recorded net sales of ¥1,927 million, up 6.4%, due to inbound demand, security services and system development projects. Overall net sales increased, but the company posted an operating loss due to soaring material prices, higher procurement prices resulting from the weaker yen, increased implementation time for new large-scale products, delays in sales realization, fixed outsourcing costs, investment in human capital, head office relocation expenses and M&A-related expenses.

Disclosure regarding the going concern assumption

None

Change in accounting policy
基準改正に伴う変更 Noneそれ以外の変更 None見積りの変更 None修正再表示 None
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not applicable
Breakdown of extraordinary income (loss)Extraordinary income No / Extraordinary loss Loss on disposal of fixed assets ¥1,952 thousand
Depreciation and amortization¥113,624 thousand
Orders received and order backlogOrders received ¥5,928 million / Order backlog ¥5,565 million
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingWhether applicable Available / Subject person Institutional investors and analysts
Issued Shares at Period-End17,111,742
Treasury Shares at Period-End459,210
Results for this period
ItemDetails
Fiscal Period ClassificationInterim period (second quarter)
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 April 2026 to 30 September 2026
Net Sales¥4,897 million (YoY +6.6%)
Operating profit¥-265 million
Ordinary income¥-198 million
Profit attributable to owners of the parent¥-185 million
Net income per share-¥10.93
Equity ratioEnd of the current fiscal period 26.4 / End of previous period 31.9
Total assets¥10,834 million
Net assets¥2,943 million
Cash flows from operating activities¥132 million
Cash flows from investing activities¥-264 million
Cash flows from financing activities¥461 million
Cash and cash equivalents at end of period¥3,456 million
Full-year earnings forecastNet Sales ¥12,200 million (YoY +14.6%) / Operating profit ¥662 million (YoY +20.6%) / Ordinary income ¥715 million (YoY +8.8%) / Profit attributable to owners of the parent ¥429 million (YoY +23.6%)
Annual Dividend Forecast¥5.2 → ¥5.4(+3.8%)
Orders received and order backlogOrders received ¥5,928 million / Order backlog ¥5,565 million
Depreciation and amortization¥113,624 thousand
Breakdown of extraordinary income (loss)Extraordinary income No / Extraordinary loss Loss on disposal of fixed assets ¥1,952 thousand
Disclosure regarding the going concern assumptionNone
Change in accounting policyChanges due to revisions to standards None / Other changes None / Change in accounting estimate None / Restatement None
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not applicable
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingWhether applicable Available / Subject person Institutional investors and analysts
Issued Shares at Period-End17,111,742
Treasury Shares at Period-End459,210
Factors Behind Changes in Business PerformanceThe Network segment recorded net sales of ¥814 million, down 9.3% year on year. The Security segment recorded net sales of ¥2,155 million, up 14.4%, due to expanded orders and a shift toward in-house products. The Solution Services segment recorded net sales of ¥1,927 million, up 6.4%, due to inbound demand, security services and system development projects. Overall net sales increased, but the company posted an operating loss due to soaring material prices, higher procurement prices resulting from the weaker yen, increased implementation time for new large-scale products, delays in sales realization, fixed outsourcing costs, investment in human capital, head office relocation expenses and M&A-related expenses.
Items this document does not state (9)
Operating MarginRevision to Earnings ForecastPayout ratioShareholder Return PolicySegment revenueSegment profitRegional salesImpairment lossMaterial subsequent events

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

Procurement costs increased due to surging material prices associated with geopolitical risks, higher procurement prices for imported products due to the weaker yen, and increased implementation time associated with the introduction of new large-scale products. Sales realization fell below expectations due to delays in material procurement and service delivery, while fixed outsourcing costs and other expenses also increased. The company also recorded expenses for employee recruitment, AI-related training, head office relocation, M&A-related activities, and the discovery and promotion of new products.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Second-Quarter (Interim) Financial Results for the Fiscal Year Ending March 2027 [Japanese GAAP] (Consolidated) | Terilogy Holdings Corporation (5133) timely disclosure | Komori